Epstein Secrets

0.0% 10.r/e 1.31 COST OF EOU1TY Equity Risk Small Stock Other Atter-Tas Risk-Free Rate' Premium' Beta Premium' Premiums' Cost of Equity Capital Assn hieing Mold: "ERF Cost of equity — Id+ (ERP'B) + SSp 4 e fl/ST OF DI:BI Coll of debt WEIGHTED AVERAGE COST OF CAPITAL 4.00% 5.96% 131 2.94

l Valor I es, C.O. A I smky) L-9-1M44 1630 )14 Odd 3310 141111 34 00 00 .MI Ll➢ad Dialai4 Val! yon 214.4.5.son 4.9./no Trmfot Ta....( 144 Wee) Lou 6 1.494n tme Yea Reboot Per 1.4m..ent KMSVIII - 11D NASIMQ S RS Dil,1912) 3.1% NM) NMS n o n o no LS% 10.M1 43% 1144119m. EMIR&

0.0% 10.r/e 1.31 COST OF EOU1TY Equity Risk Small Stock Other Atter-Tas Risk-Free Rate' Premium' Beta Premium' Premiums' Cost of Equity Capital Assn hieing Mold: "ERF Cost of equity — Id+ (ERP'B) + SSp 4 e fl/ST OF DI:BI Coll of debt WEIGHTED AVERAGE COST OF CAPITAL 4.00% 5.96% 131 2.94

l Valor I es, C.O. A I smky) L-9-1M44 1630 )14 Odd 3310 141111 34 00 00 .MI Ll➢ad Dialai4 Val! yon 214.4.5.son 4.9./no Trmfot Ta....( 144 Wee) Lou 6 1.494n tme Yea Reboot Per 1.4m..ent KMSVIII - 11D NASIMQ S RS Dil,1912) 3.1% NM) NMS n o n o no LS% 10.M1 43% 1144119m. EMIR&

0.0% 10.r/e 1.31 COST OF EOU1TY Equity Risk Small Stock Other Atter-Tas Risk-Free Rate' Premium' Beta Premium' Premiums' Cost of Equity Capital Assn hieing Mold: "ERF Cost of equity — Id+ (ERP'B) + SSp 4 e fl/ST OF DI:BI Coll of debt WEIGHTED AVERAGE COST OF CAPITAL 4.00% 5.96% 131 2.94

l Valor I es, C.O. A I smky) L-9-1M44 1630 )14 Odd 3310 141111 34 00 00 .MI Ll➢ad Dialai4 Val! yon 214.4.5.son 4.9./no Trmfot Ta....( 144 Wee) Lou 6 1.494n tme Yea Reboot Per 1.4m..ent KMSVIII - 11D NASIMQ S RS Dil,1912) 3.1% NM) NMS n o n o no LS% 10.M1 43% 1144119m. EMIR&